Beurs gesloten -
Oslo Bors
16:45:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,6
NOK
|
+8,51%
|
|
+11,46%
|
+1,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.722
|
8.094
|
11.354
|
18.264
|
20.577
|
20.617
|
-
|
-
|
Bedrijfswaarde
1 |
8.321
|
7.638
|
13.901
|
17.529
|
18.114
|
16.489
|
15.417
|
14.317
|
K/w-verhouding
|
165
x
|
-5,26
x
|
45
x
|
15,5
x
|
1,76
x
|
8,48
x
|
9,07
x
|
9,54
x
|
Dividendrendement
|
-
|
-
|
0,86%
|
2,67%
|
4,76%
|
5,31%
|
5,76%
|
5,54%
|
Marktkapitalisatie/omzet
|
0,23
x
|
0,28
x
|
0,39
x
|
0,44
x
|
0,57
x
|
0,44
x
|
0,48
x
|
0,51
x
|
Bedrijfswaarde/omzet
|
0,28
x
|
0,26
x
|
0,47
x
|
0,42
x
|
0,5
x
|
0,35
x
|
0,36
x
|
0,36
x
|
Bedrijfswaarde/EBITDA
|
3,59
x
|
6,18
x
|
7,43
x
|
5,8
x
|
14
x
|
4,29
x
|
4,32
x
|
4,19
x
|
Bedrijfswaarde/FCF
|
-29,7
x
|
109
x
|
5,7
x
|
4,34
x
|
8,76
x
|
-7,07
x
|
7,2
x
|
7,45
x
|
FCF Yield
|
-3,36%
|
0,92%
|
17,5%
|
23,1%
|
11,4%
|
-14,1%
|
13,9%
|
13,4%
|
Price to Book
|
0,94
x
|
1,03
x
|
1,46
x
|
1,97
x
|
1,07
x
|
1,01
x
|
0,95
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
271.943
|
492.065
|
485.631
|
488.338
|
489.698
|
483.976
|
-
|
-
|
Referentieprijs
2 |
24,72
|
16,45
|
23,38
|
37,40
|
42,02
|
42,60
|
42,60
|
42,60
|
Datum van publicatie
|
07-02-20
|
15-02-21
|
08-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.263
|
29.396
|
29.473
|
41.417
|
36.262
|
47.114
|
43.355
|
40.130
|
EBITDA
1 |
2.316
|
1.236
|
1.871
|
3.022
|
1.295
|
3.841
|
3.568
|
3.413
|
Bedrijfsresultaat (EBIT)
1 |
1.081
|
-51
|
775
|
1.923
|
611
|
2.835
|
2.715
|
2.534
|
Operationele Marge
|
3,69%
|
-0,17%
|
2,63%
|
4,64%
|
1,68%
|
6,02%
|
6,26%
|
6,31%
|
Resultaat voor belastingen (EBT)
1 |
170
|
-1.314
|
520
|
1.715
|
95
|
3.225
|
2.947
|
2.671
|
Nettowinst (verlies)
1 |
41
|
-1.520
|
254
|
1.170
|
11.704
|
2.446
|
2.286
|
2.159
|
Nettomarge
|
0,14%
|
-5,17%
|
0,86%
|
2,82%
|
32,28%
|
5,19%
|
5,27%
|
5,38%
|
WPA
2 |
0,1500
|
-3,130
|
0,5200
|
2,420
|
23,94
|
5,021
|
4,696
|
4,468
|
Free Cash Flow
1 |
-280
|
70
|
2.437
|
4.042
|
2.069
|
-2.332
|
2.143
|
1.921
|
FCF-marge
|
-0,96%
|
0,24%
|
8,27%
|
9,76%
|
5,71%
|
-4,95%
|
4,94%
|
4,79%
|
Kasstroomconversie (ebitda)
|
-
|
5,66%
|
130,25%
|
133,75%
|
159,77%
|
-
|
60,05%
|
56,28%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
959,45%
|
345,47%
|
17,68%
|
-
|
93,71%
|
88,96%
|
Dividend per aandeel
2 |
-
|
-
|
0,2000
|
1,000
|
2,000
|
2,264
|
2,453
|
2,360
|
Datum van publicatie
|
07-02-20
|
15-02-21
|
08-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
7.314
|
8.668
|
8.291
|
10.635
|
10.000
|
12.456
|
11.495
|
14.246
|
14.262
|
11.066
|
11.481
|
11.592
|
11.676
|
12.491
|
10.330
|
EBITDA
1 |
459
|
593
|
583
|
691
|
749
|
999
|
906
|
1.167
|
1.511
|
615
|
987
|
970,3
|
996,1
|
1.075
|
869,5
|
Bedrijfsresultaat (EBIT)
1 |
178
|
303
|
316
|
418
|
476
|
712
|
622
|
867
|
1.221
|
393
|
723
|
636,5
|
695,5
|
805,6
|
566,9
|
Operationele Marge
|
2,43%
|
3,5%
|
3,81%
|
3,93%
|
4,76%
|
5,72%
|
5,41%
|
6,09%
|
8,56%
|
3,55%
|
6,3%
|
5,49%
|
5,96%
|
6,45%
|
5,49%
|
Resultaat voor belastingen (EBT)
1 |
111
|
166
|
281
|
420
|
450
|
564
|
558
|
732
|
1.100
|
-14
|
1.123
|
790,5
|
792
|
815,3
|
647
|
Nettowinst (verlies)
1 |
104
|
62
|
164
|
276
|
285
|
435
|
390
|
528
|
810
|
9.869
|
890
|
410,3
|
629
|
618,3
|
443,5
|
Nettomarge
|
1,42%
|
0,72%
|
1,98%
|
2,6%
|
2,85%
|
3,49%
|
3,39%
|
3,71%
|
5,68%
|
89,18%
|
7,75%
|
3,54%
|
5,39%
|
4,95%
|
4,29%
|
WPA
2 |
0,2100
|
0,1300
|
0,3400
|
0,5500
|
0,6200
|
0,9100
|
0,7900
|
1,080
|
1,750
|
20,19
|
1,820
|
1,081
|
1,091
|
1,267
|
0,9082
|
Dividend per aandeel
2 |
-
|
0,2000
|
-
|
-
|
-
|
1,000
|
-
|
-
|
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
Datum van publicatie
|
26-10-21
|
08-02-22
|
03-05-22
|
14-07-22
|
25-10-22
|
08-02-23
|
04-05-23
|
13-07-23
|
30-10-23
|
08-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.599
|
-
|
2.547
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
456
|
-
|
735
|
2.463
|
4.129
|
5.201
|
6.301
|
Hefboom (schuld/ebitda)
|
0,6904
x
|
-
|
1,361
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-280
|
70
|
2.437
|
4.042
|
2.069
|
-2.332
|
2.143
|
1.921
|
ROE (netto-inkomsten/eigen vermogen)
|
5,71%
|
-8,64%
|
3,99%
|
13,7%
|
17,1%
|
12,7%
|
10,8%
|
9,88%
|
ROA (netto-inkomsten/totale activa)
|
1,76%
|
-2,41%
|
0,73%
|
3,78%
|
6,51%
|
6,87%
|
5,84%
|
5,63%
|
Totale activa
1 |
2.331
|
63.173
|
34.771
|
30.978
|
179.735
|
35.610
|
39.120
|
38.368
|
Nettoactief per aandeel
2 |
26,20
|
16,00
|
16,00
|
19,00
|
39,20
|
42,10
|
44,60
|
45,60
|
Cashflow per aandeel
2 |
1,170
|
1,020
|
5,730
|
9,280
|
12,70
|
-1,800
|
5,220
|
4,440
|
Capex
1 |
599
|
431
|
362
|
620
|
2.221
|
1.214
|
728
|
674
|
Capex/omzet
|
2,05%
|
1,47%
|
1,23%
|
1,5%
|
6,12%
|
2,58%
|
1,68%
|
1,68%
|
Datum van publicatie
|
07-02-20
|
15-02-21
|
08-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
42,6
NOK Gemiddelde koersdoel
50,17
NOK Spread / Gemiddelde doel +17,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,38% | 1,87 mld. | | +22,81% | 4,94 mld. | | +5,86% | 4,24 mld. | | +26,85% | 3,83 mld. | | +24,90% | 976 mln. | | +30,80% | 781 mln. | | +18,18% | 727 mln. | | +66,25% | 646 mln. | | +2,68% | 493 mln. | | +26,23% | 463 mln. |
Oliegerelateerde diensten
|